IRIS Accounts Productionv25.4.0.155OtherCompany accountsTruefalsePounds1.4.2431.3.2531.3.25FYFRS 102Independent examinerSmall companies regime for accountsFullCharities SORPtruetruetruetruefalsetruefalsetrue iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh077101892024-03-31077101892025-03-31077101892024-04-012025-03-31077101892023-03-31077101892023-04-012024-03-31077101892024-03-3107710189ns0:CharitableCompanyLimitedByGuarantee2024-04-012025-03-3107710189ns15:PoundSterling2024-04-012025-03-3107710189ns11:FRS1022024-04-012025-03-3107710189ns0:IndependentExaminationCharity2024-04-012025-03-3107710189ns11:SmallCompaniesRegimeForAccounts2024-04-012025-03-3107710189ns11:FullAccounts2024-04-012025-03-3107710189ns0:CharitiesSORP2024-04-012025-03-3107710189ns16:EnglandWales2024-04-012025-03-3107710189ns11:RegisteredOffice2024-04-012025-03-3107710189ns0:Trustee22024-04-012025-03-3107710189ns0:Trustee32024-04-012025-03-3107710189ns0:Trustee42024-04-012025-03-3107710189ns0:Trustee12024-04-012025-03-3107710189ns0:Trustee52024-04-012025-03-3107710189ns0:Trustee62024-04-012025-03-3107710189ns0:Trustee72024-04-012025-03-3107710189ns0:Trustee82024-04-012025-03-3107710189ns0:TotalUnrestrictedFunds2024-04-012025-03-3107710189ns0:TotalRestrictedIncomeFunds2024-04-012025-03-3107710189ns0:Activity102024-04-012025-03-3107710189ns0:Activity10ns0:TotalUnrestrictedFunds2024-04-012025-03-3107710189ns0:Activity10ns0:TotalRestrictedIncomeFunds2024-04-012025-03-3107710189ns0:Activity102023-04-012024-03-3107710189ns0:TotalUnrestrictedFunds2024-03-3107710189ns0:TotalRestrictedIncomeFunds2024-03-3107710189ns0:TotalUnrestrictedFunds2025-03-3107710189ns0:TotalRestrictedIncomeFunds2025-03-3107710189ns0:TotalUnrestrictedFundsns10:WithinOneYear2025-03-3107710189ns0:TotalRestrictedIncomeFundsns10:WithinOneYear2025-03-3107710189ns10:WithinOneYear2025-03-3107710189ns10:WithinOneYear2024-03-3107710189ns10:FurnitureFittingsToolsEquipment2024-04-012025-03-3107710189ns10:ComputerEquipment2024-04-012025-03-310771018922024-04-012025-03-3107710189ns10:OwnedAssets2024-04-012025-03-3107710189ns10:OwnedAssets2023-04-012024-03-3107710189ns0:TotalUnrestrictedFunds2023-04-012024-03-3107710189ns0:TotalRestrictedIncomeFunds2023-04-012024-03-3107710189ns0:Activity10ns0:TotalUnrestrictedFunds2023-04-012024-03-3107710189ns0:Activity10ns0:TotalRestrictedIncomeFunds2023-04-012024-03-3107710189ns10:FurnitureFittings2024-03-3107710189ns10:ComputerEquipment2024-03-3107710189ns10:FurnitureFittings2024-04-012025-03-3107710189ns10:FurnitureFittings2025-03-3107710189ns10:ComputerEquipment2025-03-3107710189ns10:FurnitureFittings2024-03-3107710189ns10:ComputerEquipment2024-03-31

REGISTERED COMPANY NUMBER: 07710189 (England and Wales)

REGISTERED CHARITY NUMBER: 1143224





















Report of the Trustees and

Unaudited Financial Statements

for the Year Ended 31 March 2025


for



Bath City FC Foundation



Bath City FC Foundation








Contents of the Financial Statements

for the Year Ended 31 March 2025






Page




Report of the Trustees  

1


to


4



Independent Examiner's Report  

5




Statement of Financial Activities  

6




Balance Sheet  

7




Notes to the Financial Statements  

8


to


14



Bath City FC Foundation (Registered number: 07710189)



Report of the Trustees

for the Year Ended 31 March 2025



The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 March 2025. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).


OBJECTIVES AND ACTIVITIES

Objectives and aims

The charity's objectives are as follows:

1. To Help people of all ages from deprived areas by providing sporting programmes, in particular football, which include physical, educational, lifestyle, health and other activities.

2. Enabling people to develop their skills, awareness and capabilities to help them participate as healthy, independent, mature and responsible individuals.

3. To work with children from schools, particularly those within deprived areas, through contact with Bath City Football Club and its players.

In order to support these objectives the Charity runs a range of football related programmes within schools and the community that are available to all regardless of age, race, disability or gender. Incorporated within these programmes is coaching designed to encourage and accelerate the development of all those participating in the programmes. Bath City Football Club is a community club and the Foundation aims to work in close partnership with the club to maximise the benefits for both parties and the community and schools.

Public benefit

We have referred to the guidance contained in the Charity Commission's general guidance on public benefit when reviewing our aims and objectives and in planning our future activities.



Bath City FC Foundation (Registered number: 07710189)



Report of the Trustees

for the Year Ended 31 March 2025


ACHIEVEMENTS AND PERFORMANCE

Achievements and performance

The Foundation has continued to develop and expand over the course of 2024 into 2025. Our core themes cover Health and Wellbeing, Inclusion, Women and Girls and Premier League Primary Stars and schools (Education) with a dedicated member of staff and funding allocated to each theme.

Our third impact report was produced in February 2025 covering the period from January 2024 - December 2024. The report showed that we had worked with 3,998 BaNES residents across the year and specifically 1579 within schools, 1127 across holiday periods, 825 women and girls, 240 within our health and well being programmes and 227 across our inclusion work. We worked with participants aged between 3 and 98 and ran 52 different sessions over the year.

We continued to strengthen our relationship with Bath City FC holding our third annual Foundation staff charity match and working closely with the Community Director throughout the year on joint projects. We supported the Roper ticket initiative which saw around 1000 tickets distributed to local residents attending our projects across the season for specific games.

Our Women and Girls programme continues to develop and has been supported once again by the Medlock Charitable Trust for a third year. We were successful in a funding application to the National League Trust securing £25k to further support our Women & Girls initiatives. We continue to run school sessions which have increased with the number of schools now holding girls only football sessions. Our community female only football sessions remain as popular as ever we have seen an increase in the number of girls attending our girls only holiday activities. We held our third annual girls tournament at Twerton Park with 160 girls attending from 16 schools across B&NES.

Our Primary Stars programme was again awarded £20k by the Primary League Charitable Trust, to continue our work in 10 primary and secondary schools around Twerton, Whiteway and the wider Bath area. The programme aims to support and upskill teachers with their PE delivery and also offer targeted interventions, Education activations, competitions including a girls only Primary Stars tournament and a social action project. Our girls representative team from Weston All Saints Primary School attended the National Primary Stars tournament at the GTech Stadium, home of Brentford FC in June 2024. They played against representative teams from Manchester City, Norwich, Millwall and Watford. In the following academic year Saltford Primary school represented us at the tournament held.

Health and wellbeing continues to be a key priority for the Foundation. Our Man v Fat programme has remained constant in its support of helping men with weight loss. It has seen a venue change to Lansdown playing fields due to lack of capacity at Odd Down Sports Ground but the move has not been detrimental to the programe. The NHS inequalities fund (£17k x 2 years) has enabled us to deliver a talk club aimed at helping improve adult mental health. The Beyond the pitch session has seen over 30 participants and included guest speakers such as Amy Williams (Olympic Gold medallist), Chris Kirkland (ex England and Liverpool goalkeeper) and Chris Todd (Yeovil Town assistant manager) talking about their life experiences.

The National Lottery community fund (£63k over 3 years) has enabled us to employ an inclusion officer and deliver a variety of community sessions to a wide range of participants including our work with with Bath Mind, SWALLOW, Young Bristol, Keynsham town council and come & play sessions with Bath Area Play Project during the Easter and Summer holidays. We have continued working closely with Avon and Somerset police to deliver workshops around antisocial behaviour and awareness.

Alongside our inclusion work we secured funding of £25k from the National League Trust for our Bath Inclusive project enabling us to work closely with 2 SEN schools, Threeways and Fosseway. We developed a Pan Disability session where we have a regular cohort of approximately 12 participants with a range of disabilities. In addition we worked with a range of primary and secondary schools to offer one to one support for individuals with learning difficulties and disabilities.

Our Reconnecting Twerton project has remained consistent with funding from the National Lottery Awards for all of £20k over 2 years and the Co-Op Community fund. This has ensured we are able to offer a regular weekly session at a local facility and provide additional day trips and events across the year.

For the first time we managed to secure 8 places for the Bath Half Marathon which raised £5.6k towards the Foundation. This is something we would look to do as a regular event in the future and apply for more places in advance.

From a staff perspective we were able to take on our first ever apprenticeship through Bridgwater College for 2 years. In addition, we secured a work placement for 1 year through Bath University and we would like to continue to be able to offer the opportunities of apprenticeships and work placement in the future.

Finally, we produced our new 3 year strategy and business plan giving the Foundation a clear vision of direction.



Bath City FC Foundation (Registered number: 07710189)



Report of the Trustees

for the Year Ended 31 March 2025


FINANCIAL REVIEW

The net incoming funds for the period was a deficit of £13,623 (2024 - £43,490 surplus). The Trustees are grateful for the kind donations from our funders.


The Charity's reserves are sufficient to cover three months' operating costs.


The accounts comply with current statutory requirements, the charity's governing document and the requirements of the Statement of Recommended Practice for Charities (SORP) applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (effective 1 January 2015).


FUTURE PLANS

Our plans for the year ahead include:


Supporting more women and girls to play football by developing our womens & girls programme enabling us to deliver even more female only sessions and identifying the need for new sessions such as walking football and one to one support in schools.


Working closely in partnership with Bath Recreation Trust to support a joined up approach to sports provision in BaNES and opportunities for sharing resources.


Working with the Public Health department at BaNES to support their focus on increasing physical activity in the area. This includes developing our new talk club and identifying new opportunities and initiatives.

Develop a disability / inclusion project that supports work with Threeways School  & Fosseway school to run sessions to support children with a wide range of Special Educational Needs. This project will also include a pan disability session for 8-16 year olds, supporting Primary school SEND children with 1-1 support and increasing the general awareness of our work within the BaNES area.


Improving our marketing and communications to ensure that our support is well advertised and integrated with Bath City FC.


Building our team to employ more support staff and identifying funding to offer longer term contracts to current full time staff.


Improving the sustainability of the charity in the longer term by continuing to access new funding and develop new partnership opportunities. Working with and exploring new and existing partnership opportunities with existing 3rd sector and commercial organisations in BaNES.

Continue to grow participant numbers on our Reconnecting Twerton group and improve connections with other 3rd sector organisations in BaNES to support the group.


Develop our partnership opportunities with Bath Spa University and the University of Bath

Identify opportunities for work placement and apprenticeships, linking to Bath College, Bath Spa University and Bath University


Provide training opportunities for current staff to upskill and develop.


STRUCTURE, GOVERNANCE AND MANAGEMENT

Governing document

The organisation is a charitable company limited by guarantee, incorporated on 19th July 2011 and registered as a charity on 3rd August 2011.  The company was established under a Memorandum of Association which established the objects and powers of the charitable company and is governed under its Articles of Association. In the event of the company being wound up members are required to contribute and amount not exceeding £1.


Recruitment and appointment of new trustees

Four trustees were appointed during the year and additional trustees will be appointed in the future to provide skills and expertise on new projects as they occur.

Organisational structure

The charity operates solely through meetings of the Trustees. All decisions are taken by the Trustees. Responsibility for financial management is delegated to the Chair who draws on the support of other Trustees as necessary. Activities of the Trust are overseen by the Chair.

During the year formal meetings of the Trustees were held.

REFERENCE AND ADMINISTRATIVE DETAILS

Registered Company number

07710189 (England and Wales)



Bath City FC Foundation (Registered number: 07710189)



Report of the Trustees

for the Year Ended 31 March 2025


Registered Charity number

1143224


Registered office

Twerton Park

High Street

Twerton

Bath

BA2 1DB


Trustees

D M Cavaliero

L J Williams

A M Iles

R A L Mullen

Ms K L Abbey

M Rusling

Ms J Jones

S Toogood (resigned 30.9.24)


Independent Examiner

Monahans

Chartered Accountants

Hermes House

Fire Fly Avenue

Swindon

Wiltshire

SN2 2GA


Approved by order of the board of trustees on 18 December 2025 and signed on its behalf by:






R A L Mullen - Trustee


Independent Examiner's Report to the Trustees of

Bath City FC Foundation


Independent examiner's report to the trustees of Bath City FC Foundation ('the Company')

I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2025.


Responsibilities and basis of report

As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').


Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under Section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under Section 145(5) (b) of the 2011 Act.


Independent examiner's statement

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:


1.

accounting records were not kept in respect of the Company as required by Section 386 of the 2006 Act; or

2.

the accounts do not accord with those records; or

3.

the accounts do not comply with the accounting requirements of Section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or

4.

the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).


I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.









Robert Branch


Monahans

Chartered Accountants

Hermes House

Fire Fly Avenue

Swindon

Wiltshire

SN2 2GA


Date: .............................................



Bath City FC Foundation



Statement of Financial Activities

for the Year Ended 31 March 2025



2025


2024


Unrestricted


Restricted


Total


Total


fund


funds


funds


funds


Notes

£   

£   

£   

£   


INCOME AND ENDOWMENTS FROM

Donations and legacies

38,096


147,444


185,540


268,457



Charitable activities

Girls football

-


12,500


12,500


-


Premier League Primary Stars

-


-


-


30,000


Inclusion


-


10,000


10,000


-


Schools

-


20,000


20,000


-



Investment income

2

853


-


853


596


Total

38,949


189,944


228,893


299,053



EXPENDITURE ON

Charitable activities

3

Girls football

-


26,916


26,916


19,934


Core Costs

72,533


4,893


77,426


130,314


Health & Wellbeing

-


39,147


39,147


39,467


Inclusion


-


40,256


40,256


24,047


Holiday

-


20,605


20,605


15,095


Schools

-


41,347


41,347


26,706



Other

(2,308

)

(874

)

(3,182

)

-


Total

70,225


172,290


242,515


255,563



NET INCOME/(EXPENDITURE)

(31,276

)

17,654


(13,622

)

43,490


Transfers between funds

11

(1,023

)

1,023


-


-


Net movement in funds

(32,299

)

18,677


(13,622

)

43,490



RECONCILIATION OF FUNDS

Total funds brought forward

99,337


43,055


142,392


98,902



TOTAL FUNDS CARRIED FORWARD

67,038


61,733


128,770


142,392




Bath City FC Foundation (Registered number: 07710189)



Balance Sheet

31 March 2025



2025


2024


Unrestricted


Restricted


Total


Total


fund


funds


funds


funds


Notes

£   

£   

£   

£   


FIXED ASSETS


Tangible assets

8

2,180


-


2,180


2,824



CURRENT ASSETS


Debtors

9

32,852


-


32,852


49,844


Cash at bank

37,456


61,733


99,189


98,184


70,308


61,733


132,041


148,028



CREDITORS


Amounts falling due within one year

10

(5,451

)

-


(5,451

)

(8,460

)


NET CURRENT ASSETS

64,857


61,733


126,590


139,568



TOTAL ASSETS LESS CURRENT LIABILITIES

67,037


61,733


128,770


142,392



NET ASSETS

67,037


61,733


128,770


142,392


FUNDS

11

Unrestricted funds

67,037


99,337


Restricted funds

61,733


43,055


TOTAL FUNDS

128,770


142,392



The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2025.


The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2025 in accordance with Section 476 of the Companies Act 2006.


The trustees acknowledge their responsibilities for
(a)ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.

These financial statements have been prepared in accordance with the provisions applicable to small charitable companies subject to the small companies regime.



The financial statements were approved by the Board of Trustees and authorised for issue on 18 December 2025 and were signed on its behalf by:






R A L Mullen - Trustee



Bath City FC Foundation



Notes to the Financial Statements

for the Year Ended 31 March 2025


1.

ACCOUNTING POLICIES



Basis of preparing the financial statements


The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.



Income


All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.



Expenditure


Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.



Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.



Fixtures and fittings

-

20% on reducing balance


Equipment

-

25% on reducing balance



Taxation

The charity is exempt from corporation tax on its charitable activities.


Funds

Restricted funds are funds which are to be used in accordance with specific restrictions imposed by the donor and all such funds are shown separately in the notes to the financial statements.

Unrestricted income funds comprise those funds which the trustees are free to use for any purpose in the furtherance of charitable objectives.

2.

INVESTMENT INCOME


2025


2024

£   

£   



Deposit account interest

853


596




3.

CHARITABLE ACTIVITIES COSTS


Direct

Support



Costs

costs

Totals

£   

£   

£   



Girls football

1,250


25,666


26,916




Core Costs

5,543


71,883


77,426




Health & Wellbeing

7,653


31,494


39,147




Inclusion



10,880


29,376


40,256




Holiday

6,577


14,028


20,605




Schools

3,455


37,892


41,347



35,358


210,339


245,697






Bath City FC Foundation



Notes to the Financial Statements - continued

for the Year Ended 31 March 2025


4.

NET INCOME/(EXPENDITURE)



Net income/(expenditure) is stated after charging/(crediting):




2025


2024

£   

£   



Depreciation - owned assets

644


839




5.

TRUSTEES' REMUNERATION AND BENEFITS


There were no trustees' remuneration or other benefits for the year ended 31 March 2025 nor for the year ended 31 March 2024.



Trustees' expenses


There were no trustees' expenses paid for the year ended 31 March 2025 nor for the year ended 31 March 2024.


6.

STAFF COSTS



The average monthly number of employees during the year was as follows:



2025


2024


Coaches

10


10




Support staff

2


2



12


12





No employees received emoluments in excess of £60,000.


7.

COMPARATIVE STATEMENT OF FINANCIAL ACTIVITIES FOR Y.E. 31 MARCH 2024


Unrestricted


Restricted


Total


fund


funds


funds

£   

£   

£   



INCOME AND ENDOWMENTS FROM


Donations and legacies

134,470


133,987


268,457




Charitable activities


Premier League Primary Stars

-


30,000


30,000




Investment income

596


-


596



Total

135,066


163,987


299,053




EXPENDITURE ON


Charitable activities


Girls football

-


19,934


19,934



Core Costs

130,314


-


130,314



Health & Wellbeing

-


39,467


39,467



Inclusion


-


24,047


24,047



Holiday

-


15,095


15,095



Schools

-


26,706


26,706



Total

130,314


125,249


255,563




NET INCOME

4,752


38,738


43,490



Transfers between funds

52,627


(52,627

)

-



Net movement in funds

57,379


(13,889

)

43,490




Bath City FC Foundation



Notes to the Financial Statements - continued

for the Year Ended 31 March 2025


7.

COMPARATIVE STATEMENT OF FINANCIAL ACTIVITIES FOR Y.E. 31 MARCH 2024 - continued


Unrestricted


Restricted


Total


fund


funds


funds

£   

£   

£   




RECONCILIATION OF FUNDS


Total funds brought forward

41,958


56,944


98,902




TOTAL FUNDS CARRIED FORWARD

99,337


43,055


142,392



8.

TANGIBLE FIXED ASSETS


Fixtures



and



fittings


Equipment


Totals

£   

£   

£   



COST


At 1 April 2024 and 31 March 2025

1,924


4,846


6,770




DEPRECIATION


At 1 April 2024

693


3,253


3,946




Charge for year

246


398


644




At 31 March 2025

939


3,651


4,590




NET BOOK VALUE


At 31 March 2025

985


1,195


2,180




At 31 March 2024

1,231


1,593


2,824




9.

DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2025

2024


£   

£   



Trade debtors

5,852


19,960




Prepayments and accrued income

27,000


29,884



32,852


49,844




10.

CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2025

2024


£   

£   



Trade creditors

660


835




Social security and other taxes

3,199


6,646




Other creditors

640


-




Accruals and deferred income

952


979



5,451


8,460






Bath City FC Foundation



Notes to the Financial Statements - continued

for the Year Ended 31 March 2025


11.

MOVEMENT IN FUNDS


Net


Transfers




movement


between


At



At 1.4.24


in funds


funds


31.3.25


£   

£   

£   

£   



Unrestricted funds


General fund

99,337


(31,277

)

(1,023

)

67,037





Restricted funds


Women & Girls Football

12,884


10,072


-


22,956




NLT - Primary Stars Grant

2,562


-


-


2,562




Holiday Camps

2,805


(3,192

)

387


-




Health & Wellbeing

4,192


9,383


-


13,575




Inclusion

10,724


11,916


-


22,640




Schools

9,888


(10,524

)

636


-



43,055


17,655


1,023


61,733




TOTAL FUNDS

142,392


(13,622

)

-


128,770





Net movement in funds, included in the above are as follows:



Incoming


Resources


Movement



resources


expended


in funds


£   

£   

£   



Unrestricted funds


General fund

38,949


(70,226

)

(31,277

)




Restricted funds


Women & Girls Football

36,987


(26,915

)

10,072




Holiday Camps

17,163


(20,355

)

(3,192

)



Health & Wellbeing

53,124


(43,741

)

9,383




Inclusion

52,047


(40,131

)

11,916




Schools

30,623


(41,147

)

(10,524

)


189,944


(172,289

)

17,655




TOTAL FUNDS

228,893


(242,515

)

(13,622

)





Bath City FC Foundation



Notes to the Financial Statements - continued

for the Year Ended 31 March 2025


11.

MOVEMENT IN FUNDS - continued



Comparatives for movement in funds



Net


Transfers




movement


between


At



At 1.4.23


in funds


funds


31.3.24


£   

£   

£   

£   



Unrestricted funds


General fund

41,958


4,752


52,627


99,337





Restricted funds


Women & Girls Football

-


12,884


-


12,884




St Johns Foundation

15,372


-


(15,372

)

-




NLT - Primary Stars Grant

2,562


-


-


2,562




Wesport Satellite Club

8,899


-


(8,899

)

-




Operations Manager

13,092


-


(13,092

)

-




Reconnecting Twerton

7,764


-


(7,764

)

-




ASC

1,913


-


(1,913

)

-




Holiday Camps

1,755


1,050


-


2,805




Man v Fat

3,314


-


(3,314

)

-




Walking Football

27


-


(27

)

-




Impact Report

2,246


-


(2,246

)

-




Health & Wellbeing

-


4,192


-


4,192




Inclusion

-


10,724


-


10,724




Schools

-


9,888


-


9,888



56,944


38,738


(52,627

)

43,055




TOTAL FUNDS

98,902


43,490


-


142,392





Comparative net movement in funds, included in the above are as follows:



Incoming


Resources


Movement



resources


expended


in funds


£   

£   

£   



Unrestricted funds


General fund

135,066


(130,314

)

4,752





Restricted funds


Women & Girls Football

32,818


(19,934

)

12,884




Holiday Camps

16,145


(15,095

)

1,050




Health & Wellbeing

43,659


(39,467

)

4,192




Inclusion

34,771


(24,047

)

10,724




Schools

36,594


(26,706

)

9,888



163,987


(125,249

)

38,738




TOTAL FUNDS

299,053


(255,563

)

43,490





Bath City FC Foundation



Notes to the Financial Statements - continued

for the Year Ended 31 March 2025


11.

MOVEMENT IN FUNDS - continued



A current year 12 months and prior year 12 months combined position is as follows:



Net


Transfers




movement


between


At



At 1.4.23


in funds


funds


31.3.25


£   

£   

£   

£   



Unrestricted funds


General fund

41,958


(26,525

)

51,604


67,037





Restricted funds


Women & Girls Football

-


22,956


-


22,956




St Johns Foundation

15,372


-


(15,372

)

-




NLT - Primary Stars Grant

2,562


-


-


2,562




Wesport Satellite Club

8,899


-


(8,899

)

-




Operations Manager

13,092


-


(13,092

)

-




Reconnecting Twerton

7,764


-


(7,764

)

-




ASC

1,913


-


(1,913

)

-




Holiday Camps

1,755


(2,142

)

387


-




Man v Fat

3,314


-


(3,314

)

-




Walking Football

27


-


(27

)

-




Impact Report

2,246


-


(2,246

)

-




Health & Wellbeing

-


13,575


-


13,575




Inclusion

-


22,640


-


22,640




Schools

-


(636

)

636


-



56,944


56,393


(51,604

)

61,733




TOTAL FUNDS

98,902


29,868


-


128,770





A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:



Incoming


Resources


Movement



resources


expended


in funds


£   

£   

£   



Unrestricted funds


General fund

174,015


(200,540

)

(26,525

)




Restricted funds


Women & Girls Football

69,805


(46,849

)

22,956




Holiday Camps

33,308


(35,450

)

(2,142

)



Health & Wellbeing

96,783


(83,208

)

13,575




Inclusion

86,818


(64,178

)

22,640




Schools

67,217


(67,853

)

(636

)


353,931


(297,538

)

56,393




TOTAL FUNDS

527,946


(498,078

)

29,868






Bath City FC Foundation



Notes to the Financial Statements - continued

for the Year Ended 31 March 2025


12.

RELATED PARTY DISCLOSURES



There were no related party transactions for the year ended 31 March 2025.


13.

COMPANY LIMITED BY GUARANTEE



At 31 March 2025 the company had 7 members (2024 - 8). The liability of each member to contribute to the assets of the charity is limited to £1.